Alimak Group AB (publ)
SSE:ALIG.ST
92.3 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SEK.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,742 | 1,806 | 1,736 | 1,838 | 1,730 | 1,784 | 1,745 | 1,403 | 1,095 | 1,078 | 936 | 1,028.4 | 902.5 | 951.3 | 845.6 | 933.3 | 915.5 | 975.7 | 915.8 | 1,143.4 | 1,084 | 1,193.5 | 1,166.5 | 1,150.2 | 1,098.9 | 1,111.6 | 959.7 | 1,049.9 | 979.8 | 1,194.3 | 776.6 | 597.408 | 471.4 | 524.5 | 455.3 | 587.491 | 434.4 | 552.1 | 462.3 | 517.976 | 427.1 | 454.1 | 343.3 |
Kosten van de omzet
| 1,045 | 1,066 | 1,038 | 1,096 | 1,058 | 1,074 | 1,049 | 872 | 727 | 702 | 618 | 669.1 | 590.2 | 629.8 | 567.6 | 636 | 627.7 | 662.4 | 624.6 | 741.4 | 727.8 | 781.7 | 796.2 | 797 | 757.6 | 745.2 | 648.7 | 695.4 | 680.8 | 772.2 | 509.5 | 379.533 | 275.4 | 303.3 | 272.5 | 360.726 | 254.8 | 326.5 | 274.6 | 294.756 | 245.5 | 263.6 | 196.8 |
Brutowinst
| 697 | 740 | 698 | 742 | 672 | 710 | 696 | 531 | 368 | 376 | 318 | 359.3 | 312.3 | 321.5 | 278 | 297.3 | 287.8 | 313.3 | 291.2 | 402 | 356.2 | 411.8 | 370.3 | 353.2 | 341.3 | 366.4 | 311 | 354.5 | 299 | 422.1 | 267.1 | 217.875 | 196 | 221.2 | 182.8 | 226.765 | 179.6 | 225.6 | 187.7 | 223.22 | 181.6 | 190.5 | 146.5 |
Brutowinstmarge
| 0.4 | 0.41 | 0.402 | 0.404 | 0.388 | 0.398 | 0.399 | 0.378 | 0.336 | 0.349 | 0.34 | 0.349 | 0.346 | 0.338 | 0.329 | 0.319 | 0.314 | 0.321 | 0.318 | 0.352 | 0.329 | 0.345 | 0.317 | 0.307 | 0.311 | 0.33 | 0.324 | 0.338 | 0.305 | 0.353 | 0.344 | 0.365 | 0.416 | 0.422 | 0.401 | 0.386 | 0.413 | 0.409 | 0.406 | 0.431 | 0.425 | 0.42 | 0.427 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 213 | 0 | 0 | 0 | 137 | 0 | 0 | 0 | 115 | 0 | 0 | 0 | 114.7 | 0 | 0 | 0 | 97 | 0 | 0 | 0 | 72 | 0 | 0 | 0 | 41.3 | 0 | 0 | 0 | 43.2 | 0 | 0 | 0 | 40.198 | 0 | 0 | 9.2 | 34.748 | 0 | 0 | 9.2 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 879 | 0 | 0 | 0 | 437 | 0 | 0 | 0 | 382 | 0 | 0 | 0 | 457.1 | 0 | 0 | 0 | 487 | 0 | 0 | 0 | 445.5 | 0 | 0 | 0 | 489 | 0 | 0 | 0 | 191.3 | 0 | 0 | 0 | 227.494 | 0 | 0 | 45.6 | 184.334 | 0 | 0 | 35.3 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 916 | 0 | 0 | 0 | 431 | 0 | 0 | 0 | 357 | 0 | 0 | 0 | 357.8 | 0 | 0 | 0 | 382.9 | 0 | 0 | 0 | 418.9 | 0 | 0 | 0 | 397.6 | 0 | 0 | 0 | 276.5 | 0 | 0 | 0 | 255.765 | 0 | 0 | 60.9 | 235.082 | 0 | 0 | 51.3 |
Verkoop-, algemene en administratieve kosten
| 435 | 481 | 466 | 479 | 450 | 468 | 445 | 342 | 229 | 245 | 219 | 224.6 | 202.2 | 204.6 | 191.6 | 122.9 | 229.2 | 239.2 | 223.6 | 182.9 | 210.6 | 245.3 | 231 | 133.1 | 244.2 | 252.5 | 230.9 | 202 | 230.4 | 266.1 | 188.2 | 99.6 | 116.5 | 129 | 122.8 | 82.159 | 113.5 | 171.9 | 106.5 | 103.016 | 114.1 | 106.5 | 86.6 |
Overige kosten
| 437 | 492 | 0 | 0 | 0 | 474 | 448 | 283 | 261 | 245 | 219 | 227 | 202.2 | 204.6 | 191.6 | 216.8 | 229.2 | 239.2 | 223.6 | 259.6 | 215.4 | 250.3 | 230.4 | 219.6 | 236.5 | 245.7 | 231 | 241.5 | 230.4 | 266.1 | 188.2 | 142.864 | 116.5 | 129 | 122.8 | 122.357 | 113.5 | 171.9 | 0 | 137.764 | 114.1 | 106.5 | 0 |
Bedrijfskosten
| 437 | 481 | 466 | 479 | 416 | 474 | 448 | 283 | 261 | 245 | 219 | 227 | 202.2 | 204.6 | 191.6 | 216.8 | 229.2 | 239.2 | 223.6 | 259.6 | 215.4 | 250.3 | 230.4 | 219.6 | 236.5 | 245.7 | 231 | 241.5 | 230.4 | 266.1 | 188.2 | 142.864 | 116.5 | 129 | 122.8 | 122.357 | 113.5 | 171.9 | 115.7 | 137.764 | 114.1 | 106.5 | 95.8 |
Bedrijfsresultaat
| 260 | 259 | 232 | 263 | 256 | 407 | 362 | 208 | 107 | 132 | 98 | 134.7 | 110.1 | 116.9 | 86.4 | 77.2 | 58.6 | 74.1 | 67.6 | 122.9 | 140.8 | 161.5 | 139.9 | 133.7 | 104.9 | 120.7 | 80.1 | 113.1 | 68.7 | 156.1 | 79 | 75.111 | 79.6 | 92.1 | 60 | 104.408 | 66 | 53.7 | 72 | 85.456 | 67.5 | 84 | 50.7 |
Bedrijfsresultaat ratio
| 0.149 | 0.143 | 0.134 | 0.143 | 0.148 | 0.228 | 0.207 | 0.148 | 0.098 | 0.122 | 0.105 | 0.131 | 0.122 | 0.123 | 0.102 | 0.083 | 0.064 | 0.076 | 0.074 | 0.107 | 0.13 | 0.135 | 0.12 | 0.116 | 0.095 | 0.109 | 0.083 | 0.108 | 0.07 | 0.131 | 0.102 | 0.126 | 0.169 | 0.176 | 0.132 | 0.178 | 0.152 | 0.097 | 0.156 | 0.165 | 0.158 | 0.185 | 0.148 |
Totaal overige inkomsten en kosten netto
| -60 | -73 | -54 | -115 | -67 | -229 | -196 | -39 | -9 | -5 | -7 | -14.5 | -9.2 | -11.4 | -3.5 | -6.7 | -6.3 | -9.8 | -14.1 | -17.9 | -12.1 | -16.9 | -9.5 | -12 | -13.2 | -8.5 | -9.2 | -14.8 | 25.5 | -34.7 | -4.3 | -1.613 | -8.5 | -3.2 | -12 | -2.127 | -18.7 | -12.5 | -64.6 | 1.386 | -57.2 | -46.8 | -35 |
Inkomen voor belasting
| 200 | 186 | 178 | 148 | 189 | 178 | 166 | 169 | 98 | 127 | 91 | 120.2 | 100.9 | 105.5 | 82.9 | 70.5 | 52.3 | 64.3 | 53.5 | 105 | 128.7 | 144.6 | 130.4 | 121.7 | 91.7 | 112.2 | 70.9 | 98.3 | 94.2 | 121.4 | 74.7 | 73.498 | 71.1 | 88.9 | 48 | 102.281 | 47.3 | 41.2 | 7.4 | 28.625 | 10.3 | 37.2 | 15.7 |
Inkomen voor belasting ratio
| 0.115 | 0.103 | 0.103 | 0.081 | 0.109 | 0.1 | 0.095 | 0.12 | 0.089 | 0.118 | 0.097 | 0.117 | 0.112 | 0.111 | 0.098 | 0.076 | 0.057 | 0.066 | 0.058 | 0.092 | 0.119 | 0.121 | 0.112 | 0.106 | 0.083 | 0.101 | 0.074 | 0.094 | 0.096 | 0.102 | 0.096 | 0.123 | 0.151 | 0.169 | 0.105 | 0.174 | 0.109 | 0.075 | 0.016 | 0.055 | 0.024 | 0.082 | 0.046 |
Belastingkosten
| 45 | 43 | 46 | 27 | 48 | 49 | 42 | 39 | 20 | 28 | 21 | 28 | 26.5 | 27.2 | 20.4 | 20.7 | 11.4 | 13.7 | 12.1 | 17.3 | 29.2 | 36.4 | 31.9 | -22 | 23.3 | 33.1 | 18.2 | 7.8 | 22.1 | 42.9 | 24.2 | 25.108 | 19.9 | 23.7 | 18.7 | 30.259 | 11.1 | 19.2 | 2.7 | 14.226 | 5.6 | 17.6 | 7.9 |
Nettowinst
| 155 | 143 | 131 | 120 | 141 | 130 | 124 | 130 | 77 | 98 | 70 | 92.3 | 74.5 | 78.3 | 62.5 | 49.8 | 40.9 | 50.6 | 41.4 | 87.7 | 99.5 | 108.2 | 98.5 | 143.7 | 68.4 | 79.1 | 52.7 | 90.5 | 72.1 | 78.6 | 50.4 | 48.29 | 51.2 | 65.2 | 29.2 | 72.022 | 36.2 | 22 | 4.7 | 14.499 | 4.7 | 19.5 | 7.8 |
Nettowinstmarge
| 0.089 | 0.079 | 0.075 | 0.065 | 0.082 | 0.073 | 0.071 | 0.093 | 0.07 | 0.091 | 0.075 | 0.09 | 0.083 | 0.082 | 0.074 | 0.053 | 0.045 | 0.052 | 0.045 | 0.077 | 0.092 | 0.091 | 0.084 | 0.125 | 0.062 | 0.071 | 0.055 | 0.086 | 0.074 | 0.066 | 0.065 | 0.081 | 0.109 | 0.124 | 0.064 | 0.123 | 0.083 | 0.04 | 0.01 | 0.028 | 0.011 | 0.043 | 0.023 |
WPA (Winst Per Aandeel)
| 1.46 | 1.35 | 1.24 | 1.14 | 1.32 | 1.22 | 1.15 | 1.81 | 1.08 | 1.38 | 0.98 | 1.7 | 1.02 | 1.08 | 0.86 | 0.92 | 0.56 | 0.7 | 0.57 | 1.62 | 1.37 | 1.49 | 1.36 | 2.65 | 0.94 | 1.09 | 0.72 | 1.67 | 0.99 | 1.1 | 0.8 | 1.02 | 0.81 | 1.03 | 0.5 | 1.52 | 0.57 | 0.35 | 0.073 | 0.3 | 0.073 | 0.3 | 0.12 |
Verwaterde WPA
| 1.46 | 1.34 | 1.24 | 1.14 | 1.32 | 1.22 | 1.15 | 1.81 | 1.08 | 1.35 | 0.97 | 1.7 | 1.02 | 1.08 | 0.86 | 0.92 | 0.56 | 0.7 | 0.57 | 1.62 | 1.37 | 1.49 | 1.36 | 2.65 | 0.94 | 1.09 | 0.72 | 1.67 | 0.99 | 1.1 | 0.8 | 1.02 | 0.81 | 1.03 | 0.5 | 1.52 | 0.57 | 0.35 | 0.073 | 0.3 | 0.073 | 0.3 | 0.12 |
EBITDA
| 371 | 378 | 343 | 380 | 465 | 514 | 454 | 267 | 163 | 175 | 141 | 156.2 | 149.8 | 160.7 | 125.9 | 125.6 | 100.9 | 118.8 | 115.5 | 173.4 | 188.3 | 210.6 | 190.9 | 163.5 | 134.1 | 152.5 | 80 | 167 | 98.3 | 185.4 | 78.9 | 75.132 | 92.6 | 104.6 | 72.8 | 84.62 | 78.7 | 67.2 | 93.4 | 39.836 | 79.5 | 96.2 | 69.6 |
EBITDA ratio
| 0.213 | 0.209 | 0.198 | 0.207 | 0.269 | 0.288 | 0.26 | 0.19 | 0.149 | 0.162 | 0.151 | 0.152 | 0.166 | 0.169 | 0.149 | 0.135 | 0.11 | 0.122 | 0.126 | 0.152 | 0.174 | 0.176 | 0.164 | 0.142 | 0.122 | 0.137 | 0.083 | 0.159 | 0.1 | 0.155 | 0.102 | 0.126 | 0.196 | 0.199 | 0.16 | 0.144 | 0.181 | 0.122 | 0.202 | 0.077 | 0.186 | 0.212 | 0.203 |